Financials China Bright Culture Group

Equities

1859

KYG2153C1078

Entertainment Production

Market Closed - Hong Kong S.E. 04:08:18 2023-03-30 am EDT 5-day change 1st Jan Change
0.08 HKD -8.05% Intraday chart for China Bright Culture Group -.--% -.--%

Valuation

Fiscal Period: December 2020 2021
Capitalization 1 1,212 873.5
Enterprise Value (EV) 1 1,271 927.2
P/E ratio -5.8 x 17.7 x
Yield - -
Capitalization / Revenue 2.4 x 2.88 x
EV / Revenue 2.51 x 3.06 x
EV / EBITDA -10.8 x 44.2 x
EV / FCF -2,643,335 x 37,942,912 x
FCF Yield -0% 0%
Price to Book 1.1 x 0.74 x
Nbr of stocks (in thousands) 1,600,000 1,600,000
Reference price 2 0.7575 0.5459
Announcement Date 8/31/21 5/2/22
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales 1 127.8 160.4 282.9 475.6 505.8 302.9
EBITDA 1 23.18 61.08 82.66 230.3 -117.9 20.99
EBIT 1 22.82 60.62 81.71 229.4 -119 20.5
Operating Margin 17.85% 37.79% 28.88% 48.25% -23.52% 6.77%
Earnings before Tax (EBT) 1 18.52 57.28 90.34 186.6 -137 14
Net income 1 13.86 56.21 86.26 147.9 -198.6 49.47
Net margin 10.84% 35.04% 30.49% 31.09% -39.26% 16.33%
EPS 2 0.0151 0.0588 0.0810 0.1309 -0.1305 0.0309
Free Cash Flow - -68.89 -36.05 -351.6 -480.9 24.44
FCF margin - -42.94% -12.74% -73.92% -95.08% 8.07%
FCF Conversion (EBITDA) - - - - - 116.43%
FCF Conversion (Net income) - - - - - 49.4%
Dividend per Share - - - - - -
Announcement Date 2/28/20 2/28/20 2/28/20 4/28/20 8/31/21 5/2/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt 1 40.2 10.9 - 213 59.3 53.8
Net Cash position 1 - - 5.97 - - -
Leverage (Debt/EBITDA) 1.734 x 0.1785 x - 0.9236 x -0.5031 x 2.561 x
Free Cash Flow - -68.9 -36.1 -352 -481 24.4
ROE (net income / shareholders' equity) - 51.5% 36.9% 34.6% -23.7% 4.34%
ROA (Net income/ Total Assets) - 20.7% 16.6% 21.8% -6.23% 0.86%
Assets 1 - 271.6 518.9 676.9 3,188 5,778
Book Value Per Share 2 0.0400 0.1900 0.2600 0.4800 0.6900 0.7300
Cash Flow per Share 2 0 0.0200 0.0600 0.0100 0 0
Capex 1 0.42 1.67 1.47 0.75 0.46 -
Capex / Sales 0.33% 1.04% 0.52% 0.16% 0.09% -
Announcement Date 2/28/20 2/28/20 2/28/20 4/28/20 8/31/21 5/2/22
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 1859 Stock
  4. Financials China Bright Culture Group